[GLOMAC] YoY TTM Result on 31-Jan-2011 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 10.75%
YoY- 55.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Revenue 737,405 689,777 561,687 547,113 306,965 292,148 323,726 17.88%
PBT 167,843 156,031 137,445 126,388 64,162 67,441 47,155 28.88%
Tax -46,495 -43,853 -35,250 -33,798 -16,500 -15,534 -14,849 25.62%
NP 121,348 112,178 102,195 92,590 47,662 51,907 32,306 30.28%
-
NP to SH 118,034 91,910 78,555 60,523 35,224 38,939 29,412 32.01%
-
Tax Rate 27.70% 28.11% 25.65% 26.74% 25.72% 23.03% 31.49% -
Total Cost 616,057 577,599 459,492 454,523 259,303 240,241 291,420 16.14%
-
Net Worth 880,740 794,883 594,320 584,884 554,645 0 516,834 11.24%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Div 43,003 37,364 23,119 26,412 24,437 23,728 12,721 27.56%
Div Payout % 36.43% 40.65% 29.43% 43.64% 69.38% 60.94% 43.25% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Net Worth 880,740 794,883 594,320 584,884 554,645 0 516,834 11.24%
NOSH 727,884 722,621 571,462 292,442 296,601 296,601 279,415 21.09%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
NP Margin 16.46% 16.26% 18.19% 16.92% 15.53% 17.77% 9.98% -
ROE 13.40% 11.56% 13.22% 10.35% 6.35% 0.00% 5.69% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 101.31 95.45 98.29 187.08 103.49 98.50 115.86 -2.64%
EPS 16.22 12.72 13.75 20.70 11.88 13.13 10.53 9.01%
DPS 5.91 5.17 4.05 9.00 8.24 8.00 4.55 5.36%
NAPS 1.21 1.10 1.04 2.00 1.87 0.00 1.8497 -8.13%
Adjusted Per Share Value based on latest NOSH - 292,442
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 92.17 86.21 70.20 68.38 38.37 36.51 40.46 17.88%
EPS 14.75 11.49 9.82 7.56 4.40 4.87 3.68 31.98%
DPS 5.37 4.67 2.89 3.30 3.05 2.97 1.59 27.54%
NAPS 1.1008 0.9935 0.7428 0.731 0.6932 0.00 0.646 11.24%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 29/01/10 30/01/09 -
Price 1.10 0.855 0.83 0.90 0.68 0.68 0.25 -
P/RPS 1.09 0.90 0.84 0.48 0.66 0.69 0.22 37.69%
P/EPS 6.78 6.72 6.04 4.35 5.73 5.18 2.38 23.27%
EY 14.74 14.88 16.56 23.00 17.46 19.31 42.11 -18.92%
DY 5.37 6.05 4.87 10.00 12.12 11.76 18.21 -21.65%
P/NAPS 0.91 0.78 0.80 0.45 0.36 0.00 0.14 45.37%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 - 24/03/09 -
Price 1.10 0.985 0.87 0.89 0.64 0.00 0.25 -
P/RPS 1.09 1.03 0.89 0.48 0.62 0.00 0.22 37.69%
P/EPS 6.78 7.74 6.33 4.30 5.39 0.00 2.38 23.27%
EY 14.74 12.91 15.80 23.25 18.56 0.00 42.11 -18.92%
DY 5.37 5.25 4.65 10.11 12.87 0.00 18.21 -21.65%
P/NAPS 0.91 0.90 0.84 0.45 0.34 0.00 0.14 45.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment